[AIM] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 4.4%
YoY- 12.11%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 6,189 7,752 9,907 10,973 10,640 10,851 9,405 -24.36%
PBT -5,344 -5,139 -4,117 -3,286 -3,436 -3,821 -3,678 28.31%
Tax 15 15 26 26 26 26 14 4.71%
NP -5,329 -5,124 -4,091 -3,260 -3,410 -3,795 -3,664 28.39%
-
NP to SH -5,329 -5,124 -4,091 -3,260 -3,410 -3,795 -3,664 28.39%
-
Tax Rate - - - - - - - -
Total Cost 11,518 12,876 13,998 14,233 14,050 14,646 13,069 -8.08%
-
Net Worth 11,573 12,424 12,388 13,840 16,332 19,575 18,171 -25.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 11,573 12,424 12,388 13,840 16,332 19,575 18,171 -25.99%
NOSH 266,058 266,058 266,058 266,058 266,058 266,058 266,058 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -86.10% -66.10% -41.29% -29.71% -32.05% -34.97% -38.96% -
ROE -46.04% -41.24% -33.02% -23.55% -20.88% -19.39% -20.16% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.33 2.91 4.09 4.53 4.40 4.48 3.89 -28.96%
EPS -2.00 -1.93 -1.69 -1.35 -1.41 -1.57 -1.51 20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0467 0.0512 0.0572 0.0675 0.0809 0.0751 -30.53%
Adjusted Per Share Value based on latest NOSH - 266,058
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1.61 2.02 2.58 2.85 2.77 2.82 2.44 -24.22%
EPS -1.39 -1.33 -1.06 -0.85 -0.89 -0.99 -0.95 28.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0301 0.0323 0.0322 0.036 0.0425 0.0509 0.0472 -25.93%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.10 0.13 0.235 0.275 0.295 0.265 0.13 -
P/RPS 4.30 4.46 5.74 6.06 6.71 5.91 3.34 18.36%
P/EPS -4.99 -6.75 -13.90 -20.41 -20.93 -16.90 -8.59 -30.40%
EY -20.03 -14.81 -7.19 -4.90 -4.78 -5.92 -11.65 43.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.78 4.59 4.81 4.37 3.28 1.73 20.92%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 25/11/21 23/08/21 04/06/21 26/03/21 20/11/20 -
Price 0.115 0.13 0.16 0.305 0.345 0.26 0.265 -
P/RPS 4.94 4.46 3.91 6.73 7.85 5.80 6.82 -19.36%
P/EPS -5.74 -6.75 -9.46 -22.64 -24.48 -16.58 -17.50 -52.47%
EY -17.42 -14.81 -10.57 -4.42 -4.08 -6.03 -5.71 110.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.64 2.78 3.13 5.33 5.11 3.21 3.53 -17.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment